[MISC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MISC] MISC BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.05%
YoY- -52.6%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,306,983 2,155,009 2,359,058 2,209,103 2,878,779 2,202,529 2,590,683 -7.40%
PBT 720,800 218,645 437,878 139,398 -1,651,890 429,416 379,597 53.04%
Tax 76,799 -76,968 -21,599 -573,494 -44,083 -229,401 -189,711 -
NP 797,599 141,677 416,279 -434,096 -1,695,973 200,015 189,886 159.20%
-
NP to SH 721,111 138,882 380,079 -469,827 -1,743,525 143,128 123,130 223.17%
-
Tax Rate -10.65% 35.20% 4.93% 411.41% - 53.42% 49.98% -
Total Cost 1,509,384 2,013,332 1,942,779 2,643,199 4,574,752 2,002,514 2,400,797 -26.50%
-
Net Worth 21,113,774 17,855,200 22,229,724 21,113,774 22,295,716 23,787,675 23,363,376 -6.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 21,113,774 17,855,200 22,229,724 21,113,774 22,295,716 23,787,675 23,363,376 -6.49%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,459,143 4,405,124 4,484,333 -0.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 34.57% 6.57% 17.65% -19.65% -58.91% 9.08% 7.33% -
ROE 3.42% 0.78% 1.71% -2.23% -7.82% 0.60% 0.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.68 48.28 52.85 49.49 64.56 50.00 57.77 -7.12%
EPS 16.10 3.10 8.50 -10.60 -39.10 3.20 2.70 227.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.00 4.98 4.73 5.00 5.40 5.21 -6.21%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.68 48.28 52.85 49.49 64.49 49.34 58.04 -7.41%
EPS 16.10 3.10 8.50 -10.60 -39.06 3.21 2.76 222.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.00 4.98 4.73 4.9948 5.329 5.234 -6.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.30 4.25 4.61 5.38 5.47 5.87 7.35 -
P/RPS 8.32 8.80 8.72 10.87 8.47 11.74 12.72 -24.55%
P/EPS 26.62 136.60 54.14 -51.12 -13.99 180.66 267.68 -78.38%
EY 3.76 0.73 1.85 -1.96 -7.15 0.55 0.37 365.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 0.93 1.14 1.09 1.09 1.41 -25.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date - 28/11/12 16/08/12 16/05/12 22/02/12 24/11/11 18/08/11 -
Price 0.00 4.08 4.49 3.94 5.80 6.13 7.30 -
P/RPS 0.00 8.45 8.50 7.96 8.98 12.26 12.64 -
P/EPS 0.00 131.14 52.73 -37.43 -14.83 188.67 265.86 -
EY 0.00 0.76 1.90 -2.67 -6.74 0.53 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.02 0.90 0.83 1.16 1.14 1.40 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment